[NOTION] QoQ Cumulative Quarter Result on 31-Mar-2007 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 100.71%
YoY- 45.23%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 30,668 104,491 80,251 58,024 29,746 89,912 62,121 -37.45%
PBT 10,689 30,884 22,940 20,714 10,704 25,076 19,932 -33.91%
Tax -1,695 -3,641 -4,089 -5,175 -3,031 -4,093 -3,719 -40.69%
NP 8,994 27,243 18,851 15,539 7,673 20,983 16,213 -32.41%
-
NP to SH 8,773 26,620 18,404 15,270 7,608 20,657 15,970 -32.85%
-
Tax Rate 15.86% 11.79% 17.82% 24.98% 28.32% 16.32% 18.66% -
Total Cost 21,674 77,248 61,400 42,485 22,073 68,929 45,908 -39.28%
-
Net Worth 122,354 113,956 111,479 108,534 100,542 98,874 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 12,322 - - - 11,715 5,860 -
Div Payout % - 46.29% - - - 56.71% 36.70% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 122,354 113,956 111,479 108,534 100,542 98,874 0 -
NOSH 584,866 586,800 586,114 587,307 585,230 585,751 293,027 58.32%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 29.33% 26.07% 23.49% 26.78% 25.80% 23.34% 26.10% -
ROE 7.17% 23.36% 16.51% 14.07% 7.57% 20.89% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.24 17.81 13.69 9.88 5.08 15.35 21.20 -60.51%
EPS 1.50 3.78 3.14 2.60 1.30 3.52 2.72 -32.67%
DPS 0.00 2.10 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.2092 0.1942 0.1902 0.1848 0.1718 0.1688 0.00 -
Adjusted Per Share Value based on latest NOSH - 584,885
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.84 19.91 15.29 11.06 5.67 17.13 11.84 -37.49%
EPS 1.67 5.07 3.51 2.91 1.45 3.94 3.04 -32.85%
DPS 0.00 2.35 0.00 0.00 0.00 2.23 1.12 -
NAPS 0.2331 0.2171 0.2124 0.2068 0.1916 0.1884 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.32 1.16 1.46 1.75 1.43 1.21 2.42 -
P/RPS 25.17 6.51 10.66 17.71 28.13 7.88 11.42 69.11%
P/EPS 88.00 25.57 46.50 67.31 110.00 34.31 44.40 57.58%
EY 1.14 3.91 2.15 1.49 0.91 2.91 2.25 -36.36%
DY 0.00 1.81 0.00 0.00 0.00 1.65 0.83 -
P/NAPS 6.31 5.97 7.68 9.47 8.32 7.17 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 21/11/07 23/08/07 22/05/07 12/02/07 15/11/06 24/08/06 -
Price 1.25 1.24 1.15 1.43 1.38 1.15 1.22 -
P/RPS 23.84 6.96 8.40 14.47 27.15 7.49 5.75 157.41%
P/EPS 83.33 27.33 36.62 55.00 106.15 32.61 22.39 139.58%
EY 1.20 3.66 2.73 1.82 0.94 3.07 4.47 -58.28%
DY 0.00 1.69 0.00 0.00 0.00 1.74 1.64 -
P/NAPS 5.98 6.39 6.05 7.74 8.03 6.81 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment